[MBSB] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[MBSB] MBSB BERHAD
Announcement Date
09-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -87.91%
YoY- 40.02%
Quarter Report
Latest QR
Upcoming QR
MBSB's Result
MBSB's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 355,586 252,664 166,447 79,890 293,059 229,108 144,842 81.68%
PBT 43,377 25,130 19,642 4,842 30,409 29,155 18,655 75.24%
Tax 9,942 -77 33 18 9,773 -136 -154 -
NP 53,319 25,053 19,675 4,860 40,182 29,019 18,501 102.12%
-
NP to SH 53,319 25,053 19,675 4,860 40,182 29,019 18,501 102.12%
-
Tax Rate -22.92% 0.31% -0.17% -0.37% -32.14% 0.47% 0.83% -
Total Cost 302,267 227,611 146,772 75,030 252,877 200,089 126,341 78.59%
-
Net Worth 457,647 451,528 430,517 414,787 410,403 398,563 387,812 11.63%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 137 7,404 7,403 - - - - -
Div Payout % 0.26% 29.55% 37.63% - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 457,647 451,528 430,517 414,787 410,403 398,563 387,812 11.63%
NOSH 344,899 338,097 338,058 337,499 337,947 337,823 337,609 1.43%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 14.99% 9.92% 11.82% 6.08% 13.71% 12.67% 12.77% -
ROE 11.65% 5.55% 4.57% 1.17% 9.79% 7.28% 4.77% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 103.10 74.73 49.24 23.67 86.72 67.82 42.90 79.13%
EPS 15.46 7.41 5.82 1.44 11.89 8.59 5.48 99.28%
DPS 0.04 2.19 2.19 0.00 0.00 0.00 0.00 -
NAPS 1.3269 1.3355 1.2735 1.229 1.2144 1.1798 1.1487 10.06%
Adjusted Per Share Value based on latest NOSH - 337,499
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 4.31 3.06 2.02 0.97 3.55 2.78 1.76 81.38%
EPS 0.65 0.30 0.24 0.06 0.49 0.35 0.22 105.49%
DPS 0.00 0.09 0.09 0.00 0.00 0.00 0.00 -
NAPS 0.0555 0.0547 0.0522 0.0503 0.0498 0.0483 0.047 11.68%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.28 1.62 1.29 1.05 1.19 0.77 0.73 -
P/RPS 1.24 2.17 2.62 4.44 1.37 1.14 1.70 -18.92%
P/EPS 8.28 21.86 22.16 72.92 10.01 8.96 13.32 -27.10%
EY 12.08 4.57 4.51 1.37 9.99 11.16 7.51 37.16%
DY 0.03 1.35 1.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.21 1.01 0.85 0.98 0.65 0.64 30.94%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 30/10/07 16/08/07 09/05/07 28/02/07 28/11/06 27/07/06 -
Price 1.08 1.55 1.11 1.01 1.08 1.23 0.68 -
P/RPS 1.05 2.07 2.25 4.27 1.25 1.81 1.58 -23.79%
P/EPS 6.99 20.92 19.07 70.14 9.08 14.32 12.41 -31.72%
EY 14.31 4.78 5.24 1.43 11.01 6.98 8.06 46.47%
DY 0.04 1.41 1.97 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.16 0.87 0.82 0.89 1.04 0.59 23.45%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment